|
City of Lino Lakes
<br />2015 Capital Equipment Replacement
<br />Future Levy Impact: 2015 Certificates Series 'A'
<br />1% Total w/5%
<br />Principal Interest Total Overlevy Balance
<br />2015 Certificates Issued 198,250
<br />2016 65,000 3,800 68,800 72,240 133,250
<br />2017 67,000 1,333 68,333 71,749 66,250
<br />2018 66,250 663 66,913 70,258 0
<br />Totals 198,250 5,795 204,045 214,247
<br />Future Levy Impact: 2015 Certificates Series 'B'
<br />1.5% Total w/5%
<br />Principal Interest Total Overlevy Balance
<br />2015 Certificates Issued 963,000
<br />2016 177,000 27,686 204,686 214,921 786,000
<br />2017 193,000 11,790 204,790 215,030 593,000
<br />2018 195,000 8,895 203,895 214,090 398,000
<br />2019 197,000 5,970 202,970 213,119 201,000
<br />2020 201,000 3,015 204,015 214,216 0
<br />Totals 963,000 57,356 1,020,356 1,071,374
<br />G-2
<br />
|